<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£13,224</td><td>£13,422</td><td>£13,758</td><td>£14,102</td><td>£14,525</td><td>£69,031</td></tr><tr><td>Total Expenses</td><td>£12,316</td><td>£12,348</td><td>£12,392</td><td>£12,437</td><td>£12,490</td><td>£61,984</td></tr><tr><td>Profit Before Tax</td><td>£908</td><td>£1,075</td><td>£1,366</td><td>£1,664</td><td>£2,035</td><td>£7,047</td></tr><tr><td>Profit After Tax      </td><td>£735</td><td>£870</td><td>£1,106</td><td>£1,348</td><td>£1,648</td><td>£5,708</td></tr><tr><td>Change In Property Value</td><td>£3,968</td><td>£4,027</td><td>£9,537</td><td>£12,691</td><td>£14,736</td><td>£44,959</td></tr><tr><td>Net Return</td><td>£4,703</td><td>£4,897</td><td>£10,644</td><td>£14,040</td><td>£16,384</td><td>£50,667</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>